DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.41
Today's Fair Value
$66.44 +22.11%
Margin of Safety
+18.11%
Projected Value (5Y)
$107.00 +96.66%
Dividends Paid (5Y)
$7.66
DCF Inputs
Scenario
%
Regression: 16.33% | CAGR (5y): 17.87%
%
Regression: -0.5% | CAGR (5y): 0.41%
%
Regression: 12.06% | CAGR (5y): 15.5%
Capped at 13.67x (Historical 5y: 1.66x)
%